[UPA] YoY TTM Result on 31-Mar-2008 [#1]

Stock

[UPA] UPA CORPORATION BHD

Announcement Date

26-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 8.22%

YoY- 7.85%

Quarter Report

bursa2008_Qtr1_final.xls

Latest QR

Upcoming QR

UPA's Result

UPA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	127,048	121,785	131,098	144,749	136,539	130,099	121,362	0.76%
YoY %	4.32%	-7.10%	-9.43%	6.01%	4.95%	7.20%	-	-
Horiz. %	104.69%	100.35%	108.02%	119.27%	112.51%	107.20%	100.00%	-
PBT	14,980	19,398	19,112	19,752	19,805	19,723	20,282	-4.92%
YoY %	-22.78%	1.50%	-3.24%	-0.27%	0.42%	-2.76%	-	-
Horiz. %	73.86%	95.64%	94.23%	97.39%	97.65%	97.24%	100.00%	-
Tax	-4,606	-4,194	-4,596	-3,073	-4,510	-4,619	-4,914	-1.07%
YoY %	-9.82%	8.75%	-49.56%	31.86%	2.36%	6.00%	-	-
Horiz. %	93.73%	85.35%	93.53%	62.54%	91.78%	94.00%	100.00%	-
NP	10,374	15,204	14,516	16,679	15,295	15,104	15,368	-6.33%
YoY %	-31.77%	4.74%	-12.97%	9.05%	1.26%	-1.72%	-	-
Horiz. %	67.50%	98.93%	94.46%	108.53%	99.52%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,374	14,504	14,526	16,493	15,293	15,105	15,368	-6.33%
YoY %	-28.47%	-0.15%	-11.93%	7.85%	1.24%	-1.71%	-	-
Horiz. %	67.50%	94.38%	94.52%	107.32%	99.51%	98.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.75%	21.62%	24.05%	15.56%	22.77%	23.42%	24.23%	-
YoY %	42.23%	-10.10%	54.56%	-31.66%	-2.78%	-3.34%	-	-
Horiz. %	126.91%	89.23%	99.26%	64.22%	93.97%	96.66%	100.00%	-
Total Cost	116,674	106,581	116,582	128,070	121,244	114,995	105,994	1.61%
YoY %	9.47%	-8.58%	-8.97%	5.63%	5.43%	8.49%	-	-
Horiz. %	110.08%	100.55%	109.99%	120.83%	114.39%	108.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,769	161,716	153,226	144,311	132,262	120,140	107,350	7.39%
YoY %	1.89%	5.54%	6.18%	9.11%	10.09%	11.91%	-	-
Horiz. %	153.49%	150.64%	142.73%	134.43%	123.21%	111.91%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	7,829	6,638	6,656	23,162	6,631	6,274	-	-
YoY %	17.94%	-0.27%	-71.26%	249.30%	5.69%	0.00%	-	-
Horiz. %	124.78%	105.80%	106.09%	369.17%	105.69%	100.00%	-	-
Div Payout %	75.47%	45.77%	45.83%	140.44%	43.36%	41.54%	-	-
YoY %	64.89%	-0.13%	-67.37%	223.89%	4.38%	0.00%	-	-
Horiz. %	181.68%	110.18%	110.33%	338.08%	104.38%	100.00%	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	164,769	161,716	153,226	144,311	132,262	120,140	107,350	7.39%
YoY %	1.89%	5.54%	6.18%	9.11%	10.09%	11.91%	-	-
Horiz. %	153.49%	150.64%	142.73%	134.43%	123.21%	111.91%	100.00%	-
NOSH	78,461	66,550	66,620	66,502	65,802	63,566	62,412	3.88%
YoY %	17.90%	-0.11%	0.18%	1.06%	3.52%	1.85%	-	-
Horiz. %	125.71%	106.63%	106.74%	106.55%	105.43%	101.85%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	8.17%	12.48%	11.07%	11.52%	11.20%	11.61%	12.66%	-
YoY %	-34.54%	12.74%	-3.91%	2.86%	-3.53%	-8.29%	-	-
Horiz. %	64.53%	98.58%	87.44%	91.00%	88.47%	91.71%	100.00%	-
ROE	6.30%	8.97%	9.48%	11.43%	11.56%	12.57%	14.32%	-
YoY %	-29.77%	-5.38%	-17.06%	-1.12%	-8.04%	-12.22%	-	-
Horiz. %	43.99%	62.64%	66.20%	79.82%	80.73%	87.78%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	161.92	183.00	196.78	217.66	207.50	204.67	194.45	-3.00%
YoY %	-11.52%	-7.00%	-9.59%	4.90%	1.38%	5.26%	-	-
Horiz. %	83.27%	94.11%	101.20%	111.94%	106.71%	105.26%	100.00%	-
EPS	13.22	21.79	21.80	24.80	23.24	23.76	24.62	-9.84%
YoY %	-39.33%	-0.05%	-12.10%	6.71%	-2.19%	-3.49%	-	-
Horiz. %	53.70%	88.51%	88.55%	100.73%	94.39%	96.51%	100.00%	-
DPS	9.98	10.00	10.00	34.83	10.00	10.00	0.00	-
YoY %	-0.20%	0.00%	-71.29%	248.30%	0.00%	0.00%	-	-
Horiz. %	99.80%	100.00%	100.00%	348.30%	100.00%	100.00%	-	-
NAPS	2.10	2.43	2.30	2.17	2.01	1.89	1.72	3.38%
YoY %	-13.58%	5.65%	5.99%	7.96%	6.35%	9.88%	-	-
Horiz. %	122.09%	141.28%	133.72%	126.16%	116.86%	109.88%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 66,502
RPS	53.21	51.01	54.91	60.63	57.19	54.49	50.83	0.76%
YoY %	4.31%	-7.10%	-9.43%	6.02%	4.96%	7.20%	-	-
Horiz. %	104.68%	100.35%	108.03%	119.28%	112.51%	107.20%	100.00%	-
EPS	4.35	6.08	6.08	6.91	6.41	6.33	6.44	-6.32%
YoY %	-28.45%	0.00%	-12.01%	7.80%	1.26%	-1.71%	-	-
Horiz. %	67.55%	94.41%	94.41%	107.30%	99.53%	98.29%	100.00%	-
DPS	3.28	2.78	2.79	9.70	2.78	2.63	0.00	-
YoY %	17.99%	-0.36%	-71.24%	248.92%	5.70%	0.00%	-	-
Horiz. %	124.71%	105.70%	106.08%	368.82%	105.70%	100.00%	-	-
NAPS	0.6901	0.6774	0.6418	0.6045	0.554	0.5032	0.4496	7.39%
YoY %	1.87%	5.55%	6.17%	9.12%	10.10%	11.92%	-	-
Horiz. %	153.49%	150.67%	142.75%	134.45%	123.22%	111.92%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.40	1.41	1.30	1.35	1.49	1.59	1.82	-
P/RPS	0.86	0.77	0.66	0.62	0.72	0.78	0.94	-1.47%
YoY %	11.69%	16.67%	6.45%	-13.89%	-7.69%	-17.02%	-	-
Horiz. %	91.49%	81.91%	70.21%	65.96%	76.60%	82.98%	100.00%	-
P/EPS	10.59	6.47	5.96	5.44	6.41	6.69	7.39	6.17%
YoY %	63.68%	8.56%	9.56%	-15.13%	-4.19%	-9.47%	-	-
Horiz. %	143.30%	87.55%	80.65%	73.61%	86.74%	90.53%	100.00%	-
EY	9.44	15.46	16.77	18.37	15.60	14.95	13.53	-5.82%
YoY %	-38.94%	-7.81%	-8.71%	17.76%	4.35%	10.50%	-	-
Horiz. %	69.77%	114.26%	123.95%	135.77%	115.30%	110.50%	100.00%	-
DY	7.13	7.09	7.69	25.80	6.71	6.29	0.00	-
YoY %	0.56%	-7.80%	-70.19%	284.50%	6.68%	0.00%	-	-
Horiz. %	113.35%	112.72%	122.26%	410.17%	106.68%	100.00%	-	-
P/NAPS	0.67	0.58	0.57	0.62	0.74	0.84	1.06	-7.35%
YoY %	15.52%	1.75%	-8.06%	-16.22%	-11.90%	-20.75%	-	-
Horiz. %	63.21%	54.72%	53.77%	58.49%	69.81%	79.25%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	23/05/11	24/05/10	25/05/09	26/05/08	25/05/07	24/05/06	26/05/05	-
Price	1.50	1.46	1.30	1.47	1.43	1.65	1.81	-
P/RPS	0.93	0.80	0.66	0.68	0.69	0.81	0.93	0.00%
YoY %	16.25%	21.21%	-2.94%	-1.45%	-14.81%	-12.90%	-	-
Horiz. %	100.00%	86.02%	70.97%	73.12%	74.19%	87.10%	100.00%	-
P/EPS	11.34	6.70	5.96	5.93	6.15	6.94	7.35	7.49%
YoY %	69.25%	12.42%	0.51%	-3.58%	-11.38%	-5.58%	-	-
Horiz. %	154.29%	91.16%	81.09%	80.68%	83.67%	94.42%	100.00%	-
EY	8.81	14.93	16.77	16.87	16.25	14.40	13.60	-6.97%
YoY %	-40.99%	-10.97%	-0.59%	3.82%	12.85%	5.88%	-	-
Horiz. %	64.78%	109.78%	123.31%	124.04%	119.49%	105.88%	100.00%	-
DY	6.65	6.85	7.69	23.69	6.99	6.06	0.00	-
YoY %	-2.92%	-10.92%	-67.54%	238.91%	15.35%	0.00%	-	-
Horiz. %	109.74%	113.04%	126.90%	390.92%	115.35%	100.00%	-	-
P/NAPS	0.71	0.60	0.57	0.68	0.71	0.87	1.05	-6.31%
YoY %	18.33%	5.26%	-16.18%	-4.23%	-18.39%	-17.14%	-	-
Horiz. %	67.62%	57.14%	54.29%	64.76%	67.62%	82.86%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos